| |||||||||

Cash Flow Statement (USD) Annual | Quarterly | |||||||
|---|---|---|---|---|---|---|---|
| QUARTER ENDING |
|
30-SEP 2008 |
31-DEC 2008 |
31-MAR 2009 |
30-JUN 2009 |
30-SEP 2009 |
|
| Net Income | 374M | 153M | 363M | 316M | 444M | ||
| Depreciation | 342M | 448M | 395M | 409M | 437M | ||
| Amortization | 0 | 0 | 0 | 0 | 0 | ||
| Deferred Taxes | 81.0M | 101M | 153M | 245M | 408M | ||
| Change In Working Capital | 116M | -54.0M | -469M | 0 | 0 | ||
| Other Non Cash Operating Items | -57.0M | -124M | -125M | 0 | 0 | ||
| Cash From Operations | 856M | 523M | 317M | 540M | 1.01B | ||
| Capital Expenditures | -966M | -1.48B | -897M | -650M | -576M | ||
| Sale of Assets | 14.0M | 7.00M | 0 | 0 | 0 | ||
| Acquisitions | 0 | 0 | -76.0M | -87.0M | -60.0M | ||
| Investments | -751M | -536M | -179M | 0 | 0 | ||
| Other Investing Activities | -679M | -437M | -472M | 0 | 0 | ||
| Cash from Investing | -1.42B | -966M | -727M | -751M | -619M | ||
| Dividends Paid | -164M | -169M | -170M | -195M | -201M | ||
| Sale / Purchase of Stock | 34.0M | 53.0M | 48.0M | 0 | 0 | ||
| Net Borrowings | 768M | 624M | 831M | 0 | 0 | ||
| Other Financing Cash Flows | 42.0M | 8.00M | 0 | 0 | 0 | ||
| Cash From Financing | 680M | 516M | 709M | -141M | 124M | ||
| Foreign Exchange Effect | 0 | 0 | 0 | 0 | 0 | ||
| Net Change in Cash | 120M | 73.0M | 299M | -352M | 519M | ||
| ||||||